Valuation Lear Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:18:59 2026-06-12 EDT			5-day change	1st Jan Change
125.00 ^EUR	+3.31%		+2.46%	+27.55%

06-10	Lear Corporation Presents at 16th Annual Wells Fargo Industrials & Materials Conference, Jun-10-2026 09:30 AM
06-03	Lear Insider Sold Shares Worth $1,372,630, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,907	7,330	8,227	5,146	5,944	7,272	-	-
Change	-	-32.79%	12.23%	-37.45%	15.51%	22.33%	-	-
Enterprise Value (EV) ¹	12,185	8,827	9,801	6,853	7,651	8,903	8,852	8,536
Change	-	-27.55%	11.03%	-30.08%	11.64%	16.37%	-0.57%	-3.57%
P/E Ratio	29.6x	22.7x	14.6x	10.6x	14.1x	10.9x	8.08x	7.14x
PBR	2.35x	1.57x	1.64x	1.14x	1.15x	1.37x	1.23x	1.1x
PEG	-	-2x	0.2x	-1.45x	-1.54x	0.2x	0.2x	0.5x
Capitalization / Revenue	0.57x	0.35x	0.35x	0.22x	0.26x	0.31x	0.3x	0.29x
EV / Revenue	0.63x	0.42x	0.42x	0.29x	0.33x	0.38x	0.36x	0.34x
EV / EBITDA	8.7x	6.1x	5.68x	3.99x	4.59x	5.08x	4.77x	4.4x
EV / EBIT	14.8x	10.1x	8.75x	6.25x	7.2x	7.77x	7.14x	6.42x
EV / FCF	143x	23x	15.4x	12.2x	14.5x	15.8x	13.9x	11.5x
FCF Yield	0.7%	4.34%	6.51%	8.19%	6.89%	6.33%	7.2%	8.68%
Dividend per Share ²	1.77	3.08	3.08	3.08	3.08	3.124	3.106	3.117
Rate of return	0.97%	2.48%	2.18%	3.25%	2.69%	2.15%	2.14%	2.15%
EPS ²	6.19	5.47	9.68	8.97	8.15	13.28	17.97	20.33
Distribution rate	28.6%	56.3%	31.8%	34.3%	37.8%	23.5%	17.3%	15.3%
Net sales ¹	19,263	20,892	23,467	23,306	23,259	23,730	24,479	25,029
EBITDA ¹	1,400	1,447	1,724	1,717	1,667	1,752	1,854	1,941
EBIT ¹	826	870.5	1,120	1,096	1,062	1,145	1,240	1,330
Net income ¹	373.9	327.7	572.5	506.6	436.8	687.1	894.2	968.8
Net Debt ¹	1,278	1,497	1,574	1,707	1,706	1,631	1,580	1,265
Reference price ²	182.95	124.02	141.21	94.70	114.60	145.16	145.16	145.16
Nbr of stocks (in thousands)	59,617	59,106	58,260	54,341	51,870	50,095	-	-
Announcement Date	2/8/22	2/2/23	2/6/24	2/6/25	2/4/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	27.32x	1.78x	14.68x	1.15%	53.41B
WEICHAI POWER CO., LTD.	18.56x	0.76x	5.61x	3.14%	36.61B
HYUNDAI MOBIS CO.,LTD	12.74x	0.79x	10.46x	1.15%	35.71B
DENSO CORPORATION	12.1x	0.64x	5.12x	3.49%	31.16B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.15x	2.42x	8.5x	4.46%	19.65B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.97%	18.17B
CONTINENTAL AG	12.05x	1.05x	6.1x	4.28%	16.74B
NINGBO TUOPU GROUP CO.,LTD.	32.89x	3.04x	18.16x	0.93%	15.57B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	37.29x	1.3x	14.33x	0.59%	15.92B
Average	19.67x	1.37x	9.78x	2.46%	26.99B
Weighted average by Cap.	19.49x	1.29x	9.85x	2.32%